Discounted Cash Flow
Equinor ASA ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $45.9b | $-2.9b | $-3.2b | -6.4% | $-0.91 |
| 2017 | $61.2b (33.4%) | $4.6b (257.1%) | $3.6b (214.3%) | 7.5% (217.8%) | $1.40 (253.8%) |
| 2018 | $79.6b (30.1%) | $7.5b (64.2%) | $8.3b (130.8%) | 9.5% (26.2%) | $2.27 (62.1%) |
| 2019 | $64.4b (-19.1%) | $1.8b (-75.5%) | $13.3b (59.8%) | 2.9% (-69.8%) | $0.55 (-75.8%) |
| 2020 | $45.8b (-28.8%) | $-5.5b (-399.0%) | $9.3b (-29.9%) | -12.0% (-519.9%) | $-1.69 (-407.3%) |
| 2021 | $90.9b (98.4%) | $8.6b (255.4%) | $28.5b (205.5%) | 9.4% (178.3%) | $2.64 (256.2%) |
| 2022 | $150.8b (65.9%) | $28.7b (235.7%) | $31.8b (11.7%) | 19.1% (102.4%) | $9.06 (243.2%) |
| 2023 | $107.2b (-28.9%) | $11.9b (-58.7%) | $19.1b (-39.9%) | 11.1% (-41.8%) | $3.93 (-56.6%) |
| 2024 | $103.8b (-3.2%) | $8.8b (-25.9%) | $14.1b (-26.2%) | 8.5% (-23.5%) | $3.12 (-20.6%) |
| 2025 | $106.5b (2.6%) | $5.0b (-42.7%) | $14.1b (-0.3%) | 4.7% (-44.2%) | $1.94 (-37.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.